{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Inputs","Calculation","Base"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Inputs","index":0,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Months",14]
[]
["Income month 1",1000]
["Growth rate",0.01]

{"sheet":"Calculation","index":1,"n_rows":5,"n_cols":17,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Month",1,{"$f":"+C3+1","v":2},{"$f":"+D3+1","v":3},{"$f":"+E3+1","v":4},{"$f":"+F3+1","v":5},{"$f":"+G3+1","v":6},{"$f":"+H3+1","v":7},{"$f":"+I3+1","v":8},{"$f":"+J3+1","v":9},{"$f":"+K3+1","v":10},{"$f":"+L3+1","v":11},{"$f":"+M3+1","v":12},{"$f":"+N3+1","v":13},null,{"$f":"+P3+1","v":1}]
[]
[null,"Income",{"$f":"+Inputs!B6","v":1000},{"$f":"+C5*(1+Inputs!$B$7)","v":1010},{"$f":"+D5*(1+Inputs!$B$7)","v":1020.1},{"$f":"+E5*(1+Inputs!$B$7)","v":1030.3009999999999},{"$f":"+F5*(1+Inputs!$B$7)","v":1040.60401},{"$f":"+G5*(1+Inputs!$B$7)","v":1051.0100500999999},{"$f":"+H5*(1+Inputs!$B$7)","v":1061.5201506009998},{"$f":"+I5*(1+Inputs!$B$7)","v":1072.1353521070098},{"$f":"+J5*(1+Inputs!$B$7)","v":1082.8567056280799},{"$f":"+K5*(1+Inputs!$B$7)","v":1093.6852726843608},{"$f":"+L5*(1+Inputs!$B$7)","v":1104.6221254112045},{"$f":"+M5*(1+Inputs!$B$7)","v":1115.6683466653164},{"$f":"+N5*(1+Inputs!$B$7)","v":1126.8250301319697},null,{"$f":"+P5*(1+Inputs!$B$7)","v":0}]

{"sheet":"Base","index":2,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Month",1,null,{"$f":"+D3+1","v":1}]
[]
[null,"Income",{"$f":"+Inputs!B6","v":1000},null,{"$f":"+D5*(1+Inputs!$B$7)","v":0}]